Recent sale
22 SEALS GREEN
£88k
Sale price
£/sqft
-
Rent pcm
-
Yield
-
Estimate of £209k for mid terrace houses in Birmingham. 194 transactions in the last 12 months; median £235k.
Buy-to-let cashflow + capital returns
| Year | Property Value | Equity | Cashflow (YTD) | Total Return | ROI |
|---|---|---|---|---|---|
| Year 1 | £217,987 | £61,237 | +£4,152 | +£13,139 | 14.0% |
| Year 2 | £227,360 | £70,610 | +£8,304 | +£26,664 | 28.4% |
| Year 3 | £237,137 | £80,387 | +£12,456 | +£40,593 | 43.2% |
| Year 4 | £247,334 | £90,584 | +£16,608 | +£54,942 | 58.4% |
| Year 5 | £257,969 | £101,219 | +£20,760 | +£69,729 | 74.2% |
Assumes 4.30% pa capital growth (API forecast), 3.0% rental growth, 5.25% IO mortgage held for 5 years, light refurb completed year 0. ROI is on total cash invested (£94,010).
No forecast available.